[HARBOUR] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 28.11%
YoY- -74.87%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 457,564 476,983 464,547 467,762 433,197 443,359 474,211 -2.36%
PBT 51,024 24,048 20,739 20,191 17,377 34,981 33,652 32.08%
Tax -14,674 -13,598 -11,257 -11,523 -10,787 -9,301 -9,394 34.73%
NP 36,350 10,450 9,482 8,668 6,590 25,680 24,258 31.04%
-
NP to SH 33,415 7,132 7,113 6,882 5,372 26,989 26,612 16.43%
-
Tax Rate 28.76% 56.55% 54.28% 57.07% 62.08% 26.59% 27.92% -
Total Cost 421,214 466,533 455,065 459,094 426,607 417,679 449,953 -4.31%
-
Net Worth 181,890 218,671 212,763 211,066 202,043 282,409 276,648 -24.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 181,890 218,671 212,763 211,066 202,043 282,409 276,648 -24.44%
NOSH 181,890 182,225 181,848 181,954 182,021 182,200 182,005 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.94% 2.19% 2.04% 1.85% 1.52% 5.79% 5.12% -
ROE 18.37% 3.26% 3.34% 3.26% 2.66% 9.56% 9.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 251.56 261.75 255.46 257.08 237.99 243.34 260.55 -2.31%
EPS 18.37 3.91 3.91 3.78 2.95 14.81 14.62 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.17 1.16 1.11 1.55 1.52 -24.41%
Adjusted Per Share Value based on latest NOSH - 181,954
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.28 119.13 116.02 116.82 108.19 110.73 118.43 -2.35%
EPS 8.35 1.78 1.78 1.72 1.34 6.74 6.65 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4543 0.5461 0.5314 0.5271 0.5046 0.7053 0.6909 -24.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.87 1.98 0.86 0.88 0.90 0.87 0.87 -
P/RPS 0.74 0.76 0.34 0.34 0.38 0.36 0.33 71.57%
P/EPS 10.18 50.59 21.99 23.27 30.50 5.87 5.95 43.19%
EY 9.82 1.98 4.55 4.30 3.28 17.03 16.81 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.65 0.74 0.76 0.81 0.56 0.57 121.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 -
Price 1.83 1.78 1.77 0.86 0.88 0.94 0.86 -
P/RPS 0.73 0.68 0.69 0.33 0.37 0.39 0.33 70.02%
P/EPS 9.96 45.48 45.25 22.74 29.82 6.35 5.88 42.23%
EY 10.04 2.20 2.21 4.40 3.35 15.76 17.00 -29.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.48 1.51 0.74 0.79 0.61 0.57 118.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment